|
Cash & Equivalents
|
185.02M | 85.35M | 144.91M | 67.92M | 50.87M | 41.48M | 60.97M | 135.38M | 178.10M | 409.66M | 384.98M | 339.34M | 375.42M |
|
Cash & Current Investments
|
185.02M | 85.35M | 144.91M | 67.92M | 50.87M | 41.48M | 60.97M | 135.38M | 178.10M | 409.66M | 384.98M | 339.34M | 375.42M |
|
Securities Bought
|
38.40M | -37.60M | | | | | | | | | | | |
|
Receivables
|
0.27M | 0.17M | | | | | | | | | | | |
|
Securities
|
2.63M | 64.32M | 6.20M | | | | | | | | | | |
|
Loans - Gross
|
| 227.70M | | | | 393.90M | 541.34M | 998.21M | 667.60M | 470.30M | 105.27M | 98.42M | |
|
Loans - Loss Allowance
|
47.68M | 53.40M | | | | 62.97M | 79.21M | 186.33M | 124.96M | 57.20M | 1.64M | 1.76M | |
|
Loans - Adjustments
|
| | | | | 36.96M | 43.90M | 90.31M | 39.50M | 29.30M | 16.20M | 17.90M | |
|
Loans - Net
|
| 169.60M | 96.60M | 69.60M | 97.20M | 305.08M | 424.54M | 725.96M | 920.24M | 1,410.23M | 1,905.41M | 98.42M | 84.33M |
|
Loans
|
| 80.26M | | | | | | | | | | | |
|
Prepaid Assets
|
32.55M | 16.59M | 17.59M | 14.65M | 10.24M | 42.15M | 10.09M | 15.13M | 15.18M | 15.65M | 27.42M | 27.85M | 32.07M |
|
Current Assets
|
| | | | | | | 933.51M | 1,205.22M | | | | |
|
Property, Plant & Equipment (Net)
|
32.26M | 15.89M | 8.10M | 7.19M | 8.94M | 3.23M | 3.62M | 2.74M | 2.24M | 7.33M | 10.01M | 11.45M | 10.52M |
|
Long-Term Investments
|
13.52M | 8.28M | 49.86M | 37.76M | 35.13M | 4.24M | 2.48M | 1.96M | 1.42M | | | | |
|
Goodwill
|
43.42M | | | | | | | | | | | | |
|
Intangibles
|
2.82M | 2.38M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
46.24M | 2.38M | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
32.70M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 36.02M | 23.76M | 16.40M | 18.87M | 29.17M | 80.79M | 41.02M | 80.86M | 96.97M | 48.21M | 44.31M | 124.22M |
|
Non-Current Assets
|
| | | | | | | 2.76M | 1.99M | | | | |
|
Assets
|
748.83M | 880.91M | 647.91M | 380.43M | 352.24M | 425.61M | 582.61M | 936.27M | 1,207.21M | 1,943.86M | 2,387.81M | 2,706.45M | 3,270.71M |
|
Accounts Payables
|
67.30M | 50.86M | 47.14M | 38.60M | 48.62M | 115.74M | 105.77M | 41.62M | 41.73M | 42.29M | 44.33M | 61.63M | 72.09M |
|
Notes Payables
|
| | 23.77M | 26.75M | 56.74M | 226.24M | 390.93M | 749.21M | 882.61M | 1,278.86M | 1,653.31M | 1,861.68M | 2,199.45M |
|
Payables
|
67.30M | 50.86M | 70.91M | 65.34M | 105.36M | 341.98M | 496.69M | 790.83M | 924.34M | 1,321.15M | 1,697.64M | 1,923.32M | 2,271.54M |
|
Current Taxes
|
| 60.41M | 59.37M | 60.43M | 55.26M | 9.13M | 0.25M | 5.79M | 25.93M | 47.77M | 60.69M | 85.83M | 114.07M |
|
Current Deferred Revenue
|
1.88M | 1.41M | 1.00M | | | | | | | | | | |
|
Non-Current Debt
|
| | 23.77M | | 22.00M | | | | | 142.95M | 144.38M | 144.45M | 281.55M |
|
Convertible Debt
|
307.57M | 229.84M | 176.40M | 95.33M | 95.93M | 61.39M | 62.14M | 24.09M | 24.39M | 142.95M | | | |
|
Minority Interest
|
-3.32M | 18.98M | 0.21M | -0.11M | -0.01M | -0.09M | -0.34M | -0.57M | -0.77M | -0.50M | -1.37M | -2.26M | -3.54M |
|
Liabilities from Discontinued Operations
|
-4.29M | 9.11M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 22.26M | 13.78M | 4.84M | 20.11M | 20.18M | 24.19M |
|
Total Liabilities
|
541.11M | 819.09M | 571.58M | 361.24M | 351.08M | 461.74M | 604.74M | 846.88M | 991.35M | 1,516.71M | 1,922.82M | 2,173.78M | 2,691.34M |
|
Total Debt
|
| | 23.77M | | 22.00M | | | | | 142.95M | 144.38M | 144.45M | 281.55M |
|
Common Equity
|
207.72M | 61.82M | 76.33M | 19.30M | 1.16M | -36.13M | -22.13M | 0.91M | 76.51M | 288.00M | 326.41M | 394.68M | 492.91M |
|
Shareholder's Equity
|
207.72M | 61.82M | 76.33M | 19.30M | 1.16M | -36.13M | -22.13M | 0.91M | 76.51M | 288.00M | 326.41M | 394.68M | 492.91M |
|
Liabilities and Shareholders Equity
|
748.83M | 880.91M | 647.91M | 380.43M | 352.24M | 425.61M | 582.61M | 936.27M | 1,207.21M | 1,943.86M | 2,387.81M | 2,706.45M | 3,270.71M |
|
Treasury Shares
|
| 8.22M | 8.44M | | 0.38M | | | | | | 0.15M | 0.24M | 0.38M |
|
Retained Earnings
|
-87.74M | -151.61M | -28.26M | -190.67M | -208.41M | -246.64M | -238.78M | -211.79M | -117.67M | 60.24M | 204.41M | 307.26M | 394.63M |
|
Shares Outstanding
|
78.81M | 46.22M | 32.00M | 15.51M | 15.59M | 15.29M | 15.56M | 15.89M | 16.12M | 14.80M | 14.45M | 14.60M | 14.90M |